| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 426.00 | 4 161.00 | 1 265.00 | 5 426.00 |
AT Other tangible assets | 26 466.00 | 10 716.00 | 15 750.00 | 26 466.00 |
BJ TOTAL (I) | 31 892.00 | 14 877.00 | 17 015.00 | 31 892.00 |
BX Customers and related accounts | 4 809.00 | | 4 809.00 | 4 809.00 |
BZ Other receivables | 2 652.00 | | 2 652.00 | 2 652.00 |
CF Cash and cash equivalents | 33 611.00 | | 33 611.00 | 33 611.00 |
CJ TOTAL (II) | 41 072.00 | | 41 072.00 | 41 072.00 |
CO Grand total (0 to V) | 72 964.00 | 14 877.00 | 58 087.00 | 72 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 13 233.00 | 9 160.00 | | 13 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 804.00 | 4 073.00 | | 5 804.00 |
DL TOTAL (I) | 21 238.00 | 15 433.00 | | 21 238.00 |
DU Loans and Debts from Credit Institutions (3) | 15 115.00 | 20 676.00 | | 15 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 309.00 | 17 762.00 | | 14 309.00 |
DX Trade payables and related accounts | 2 111.00 | 2 370.00 | | 2 111.00 |
DY Tax and social security liabilities | 5 314.00 | 3 395.00 | | 5 314.00 |
EC TOTAL (IV) | 36 850.00 | 44 202.00 | | 36 850.00 |
EE Grand total (I to V) | 58 087.00 | 59 636.00 | | 58 087.00 |
EI Including equity loans | 14 309.00 | | | 14 309.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 31 975.00 | | 749.00 | 31 975.00 |
I4 DECREASES Grand Total | | 833.00 | 31 892.00 | |
IY DECREASES Total Tangible Fixed Assets | | 833.00 | 31 892.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 975.00 | | 749.00 | 31 975.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 310.00 | 6 399.00 | 833.00 | 9 310.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 310.00 | 6 399.00 | 833.00 | 9 310.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 3 210.00 | | 3 210.00 | 3 210.00 |
7C Grand total | 3 210.00 | | 3 210.00 | 3 210.00 |
UE of which provisions and reversals: - Operating | | | 3 210.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 111.00 | 2 111.00 | | 2 111.00 |
8D Social Security and Other Social Organizations | 4 382.00 | 4 382.00 | | 4 382.00 |
8E Income Taxes | 495.00 | 495.00 | | 495.00 |
UX Other trade receivables | 4 809.00 | 4 809.00 | | 4 809.00 |
VB VAT | 2 652.00 | 2 652.00 | | 2 652.00 |
VG Loans with a maturity of up to one year at origin | 11.00 | 11.00 | | 11.00 |
VH Loans with a maturity of more than one year at origin | 15 104.00 | 5 615.00 | 9 489.00 | 15 104.00 |
VI Group and Associates | 14 309.00 | 14 309.00 | | 14 309.00 |
VK Loans repaid during the year | 5 557.00 | | | 5 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 461.00 | 7 461.00 | | 7 461.00 |
VW VAT | 437.00 | 437.00 | | 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 850.00 | 27 361.00 | 9 489.00 | 36 850.00 |
